[JAVA] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 83.59%
YoY- 36.36%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 80,714 46,692 3,094 3,368 2,533 5,671 23,353 22.94%
PBT 17,144 2,676 -1,902 -2,132 -3,350 -4,275 -12,327 -
Tax -117 -218 0 0 0 0 12,327 -
NP 17,027 2,458 -1,902 -2,132 -3,350 -4,275 0 -
-
NP to SH 17,027 2,458 -1,902 -2,132 -3,350 -4,275 -12,327 -
-
Tax Rate 0.68% 8.15% - - - - - -
Total Cost 63,687 44,234 4,996 5,500 5,883 9,946 23,353 18.19%
-
Net Worth 133,901 76,631 -139,972 -130,751 -119,166 -7,316,235 -53,378 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 133,901 76,631 -139,972 -130,751 -119,166 -7,316,235 -53,378 -
NOSH 165,310 144,588 83,421 83,281 83,333 8,549,999 83,403 12.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.10% 5.26% -61.47% -63.30% -132.25% -75.38% 0.00% -
ROE 12.72% 3.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 48.83 32.29 3.71 4.04 3.04 0.07 28.00 9.70%
EPS 10.30 1.70 -2.28 -2.56 -4.02 -5.12 -14.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.53 -1.6779 -1.57 -1.43 -0.8557 -0.64 -
Adjusted Per Share Value based on latest NOSH - 83,281
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.55 26.93 1.78 1.94 1.46 3.27 13.47 22.94%
EPS 9.82 1.42 -1.10 -1.23 -1.93 -2.47 -7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7722 0.4419 -0.8072 -0.7541 -0.6873 -42.1938 -0.3078 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.70 0.62 1.20 1.20 1.20 15.00 58.00 -
P/RPS 1.43 1.92 32.35 29.67 39.48 22,615.06 207.14 -56.34%
P/EPS 6.80 36.47 -52.63 -46.88 -29.85 -30,000.00 -392.42 -
EY 14.71 2.74 -1.90 -2.13 -3.35 0.00 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.17 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 03/11/04 18/11/03 28/11/02 20/11/01 29/11/00 -
Price 1.63 0.60 1.20 1.20 1.20 21.00 49.40 -
P/RPS 3.34 1.86 32.35 29.67 39.48 31,661.08 176.43 -48.35%
P/EPS 15.83 35.29 -52.63 -46.88 -29.85 -42,000.00 -334.24 -
EY 6.32 2.83 -1.90 -2.13 -3.35 0.00 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.13 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment